Also trades as: 9409.T (JPX) · $vol 5M · TVAHF (OTC) · $vol 0M

$19.23

+0.00 (+0.00%)

OTC · Communication Services · Broadcasting · Tech Score Neutral · Power 61 · $1.9B mcap · 56M float · 0.0040% daily turnover · Short 92% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$360.0B +11.1% ▲

5Y CAGR: +6.4%

Gross Profit

$109.7B +26.4% ▲

5Y CAGR: +8.8%

Operating Income

$27.8B +40.9% ▲

5Y CAGR: +14.0%

Net Income

$31.4B +21.8% ▲

5Y CAGR: +20.1%

EPS (Diluted)

$311.57 +22.6% ▲

5Y CAGR: +20.6%

EBITDA

$37.5B +28.6% ▲

5Y CAGR: +8.1%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$298.3B	$304.6B	$307.9B	$324.1B	$360.0B
YoY Growth	+12.7%	+2.1%	+1.1%	+5.2%	+11.1%
Cost of Revenue	$211.1B	$224.9B	$231.2B	$237.3B	$250.3B
Gross Profit	$87.1B	$79.7B	$76.7B	$86.8B	$109.7B
Gross Margin	29.2%	26.2%	24.9%	26.8%	30.5%
R&D Expenses	$156M	$130M	$0	$0	$0
SG&A Expenses	$65.5B	$65.1B	$64.4B	$67.1B	$81.9B
Operating Expenses	$65.7B	$65.2B	$64.4B	$67.1B	$81.9B
Operating Income	$21.4B	$14.5B	$12.3B	$19.7B	$27.8B
Operating Margin	7.2%	4.8%	4.0%	6.1%	7.7%
Interest Expense	$0	$0	$0	$0	$0
Income Before Tax	$30.5B	$23.6B	$24.4B	$36.2B	$43.6B
Tax Expense	$9.3B	$6.8B	$7.0B	$10.0B	$11.9B
Net Income	$21.0B	$16.6B	$17.1B	$25.8B	$31.4B
Net Margin	7.0%	5.5%	5.6%	8.0%	8.7%
EPS (Diluted)	$206.79	$163.41	$168.66	$254.04	$311.57
EBITDA	$32.3B	$25.3B	$22.4B	$29.2B	$37.5B
Shares Outstanding	102M	102M	102M	102M	101M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$77.6B	$76.2B	$84.2B	$86.0B	$80.5B	$86.6B	$90.4B	$86.7B
Cost of Revenue	$57.2B	$59.4B	$59.5B	$61.2B	$55.9B	$58.9B	$61.4B	$63.0B
Gross Profit	$20.4B	$16.9B	$24.7B	$24.8B	$24.6B	$27.7B	$29.0B	$23.7B
Gross Margin	26.3%	22.2%	29.3%	28.9%	30.5%	32.0%	32.0%	27.3%
R&D Expenses	$0	$0	$0	$245M	$0	$0	$0	$0
SG&A Expenses	$15.6B	$15.6B	$17.6B	$18.2B	$17.3B	$20.3B	$20.2B	$20.6B
Operating Expenses	$15.6B	$15.6B	$17.6B	$18.2B	$17.3B	$20.3B	$20.2B	$20.6B
Operating Income	$4.8B	$1.3B	$7.1B	$6.6B	$7.3B	$7.4B	$8.8B	$3.0B
Operating Margin	6.1%	1.7%	8.4%	7.7%	9.1%	8.5%	9.7%	3.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$7.3B	$3.2B	$17.1B	$8.6B	$9.8B	$10.8B	$18.2B	$2.8B
Tax Expense	$2.0B	$692M	$5.4B	$1.9B	$3.0B	$2.7B	$5.1B	$480M
Net Income	$5.2B	$2.5B	$11.6B	$6.6B	$6.7B	$8.1B	$13.0B	$2.3B
Net Margin	6.7%	3.2%	13.7%	7.6%	8.3%	9.4%	14.3%	2.7%
EPS (Diluted)	$51.40	$24.36	$113.77	$64.50	$66.07	$81.00	$128.62	$22.37
EBITDA	$7.3B	$3.7B	$9.6B	$9.0B	$7.3B	$13.1B	$11.0B	$5.6B
Shares Outstanding	102M	102M	102M	102M	101M	101M	101M	100M

THDDY OTC

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet